- Reports first quarter sales of $634 million, down 24 percent year-over-year. Effectively executing against restructuring actions as all events on or ahead of schedule.
- Updates full year EPS guidance to exceed $1.40 on full year sales outlook of down approximately 20 percent.
- Full year free cash flow expected to be at least $225 million as company is $45 million ahead of 2008 levels exiting first quarter.
All financial information and period-to-period references are on a continuing operations basis unless otherwise noted. Reconciliations to discontinued operations as well as GAAP and Non-GAAP reconciliations are in the attached financial tables.
MINNEAPOLIS--(BUSINESS WIRE)--Apr. 21, 2009--
Pentair, Inc. (NYSE:PNR) today announced first quarter 2009 net earnings
per diluted share from continuing operations (EPS) of $0.18. This
represents a decrease of 66 percent as compared to the $0.53 of EPS in
the first quarter last year. Current period results include a negative
$0.02 per share impact from restructuring charges taken late in the
quarter related to additional headcount reductions. Adjusting for these
items, first quarter 2009 EPS was $0.20, which met the low end of the
company’s guidance range.
Total company sales decreased 24 percent to $634 million, compared with
$830 million in the first quarter of 2008. The company delivered first
quarter operating income of $37 million. On an adjusted basis, the
company delivered operating income of $40 million versus $97 million in
the year-ago quarter. The company’s adjusted operating income excludes
the impact of additional severance charges associated with the first
quarter elimination of 340 positions not included in prior
restructuring. Overall, adjusted operating margins for the first quarter
contracted 540 basis points to 6.3 percent. The positive impact from
productivity and price could not offset the significant negative impact
related to lower volumes.
Total company free cash flow was a usage of $33 million for the quarter
versus a usage of $78 million for the year-earlier quarter. The company
said it remains on track to achieve free cash flow greater than $225
million for 2009, driven by improvements in working capital.
“Most of our major markets were dismal throughout the first quarter as
many of our customers retrenched in reaction to the global recession.
Fortunately, our execution against our aggressive cost reduction plans
is yielding solid benefits. We delivered first quarter adjusted EPS of
20 cents, which matched the low-end of our guidance range, in spite of
sales declining 24 percent which was ten percentage points worse than
our sales outlook,” said Randall J. Hogan, Pentair chairman and chief
executive officer.
First Quarter Business Highlights
The Water Group delivered $424 million in sales, a 22 percent
decline year-over-year. Sales were down 21 percent excluding the
formation of the Pentair Residential Filtration (PRF) business with
General Electric’s (GE) Water and Process Technologies unit, which added
three points of growth, and foreign exchange, which reduced sales by
four points.
-
Global Flow Technologies sales were down 18 percent versus the
year-ago quarter, as sales increases of pump equipment for global
commercial markets did not outpace declines in residential and
agricultural markets.
-
Global Filtration sales were down 8 percent, or down 19 percent
excluding the increased sales associated with the formation of PRF.
Sales increases in desalination markets did not offset declines in
residential, industrial and foodservice markets.
-
Global Pool and Spa sales were down 45 percent as the prolonged
decline in North American residential pool and spa markets continued
to impact sales.
-
International Water sales declined over 20 percent as growth in
Asia-Pacific did not outpace organic sales declines of 23 percent in
Europe, Middle East and Africa.
The Water Group’s first quarter reported operating income totaled $27
million, down 59 percent as compared to $65 million in the same period
last year. In the quarter, the Water Group had $1 million in pre-tax
restructuring charges associated with severance from recently announced
headcount reductions. Excluding these items, adjusted operating income
was $28 million, down 56 percent versus $65 million a year ago. Adjusted
operating margins of 6.7 percent were down 520 basis points as benefits
from productivity and price did not offset the negative impact from
volume declines, inflation, pay-as-you-go restructuring costs, and
integration expenses associated with the formation of PRF with GE.
Technical Products delivered first quarter 2009 sales of $210
million, a decrease of 26 percent versus the year-earlier period. Sales
were down 24 percent excluding the impact of foreign exchange.
-
Global Electrical sales were down 25 percent as global industrial
markets dramatically slowed their capital projects and distributors
aggressively reduced inventory levels.
-
Global Electronic sales were down 27 percent. In Asia, electronic
sales were down 3 percent while sales in Europe were down 15 percent
in local currencies, and North American sales were down 32 percent.
Technical Products’ first quarter reported operating income totaled $20
million, down 55 percent compared to $45 million in the same quarter
last year. Adjusting for a restructuring charge, operating income was
$21 million. Adjusted operating margins were 10.1 percent, down 580
basis points versus the first quarter 2008. In the quarter, the benefits
from productivity and price did not offset the negative impact from
volume declines, inflation and foreign exchange.
“Clearly, we are wrestling with a worse than expected global economic
downturn that has had a dramatic impact on us and most of our markets.
First quarter sales were much lower than expected and it is prudent we
plan for a challenging sales environment for the balance of 2009,” Hogan
said. “However, the tremendous progress we are making to reduce fixed
and variable cost is encouraging. We believe that this progress, coupled
with our focus to generate solid free cash flow, positions the company
for significant upside once markets stabilize and then improve.”
Outlook
The company introduces its second quarter reported 2009 EPS guidance
range of $0.32 to $0.42. Adjusting for charges associated with the
recently announced early redemption of its bonds, second quarter EPS is
expected to be $0.35 to $0.45, down approximately 43 percent
year-over-year when using the midpoint of the guidance range. Second
quarter sales are expected to be down over 20 percent.
The company updates its full year 2009 EPS guidance to equal or to
exceed $1.40, which would be down 46 percent when compared to reported
full year 2008 EPS or down 36 percent when 2008 EPS is adjusted for
non-recurring items (see attached 2008 reconciliation table). The
company expects full year 2009 EPS on both a reported and adjusted basis
will be comparable as restructuring and other charges in 2009 are
expected to be similar in size to anticipated gains from other
nonrecurring items.
“Many markets are faring much worse than the sober outlook planned upon
and our updated guidance reflects this,” said Hogan. “We now expect the
next few quarters will demonstrate only modest seasonal benefits and
that sales will be down over 20 percent for 2009. Our full year EPS
guidance of at least $1.40 provides investors with a foundation which we
believe will be achieved or exceeded through continued solid execution
despite these unprecedented times.”
“Further, we believe our first quarter earnings – and the sales decline
that drove it – represents a low-point for the company. While it is
clearly too early to forecast 2010, the benefits we expect to receive
from our productivity and cost actions and cash flow generation position
us well to grow earnings when markets stabilize,” Hogan added.
Earnings Conference Call
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer
John L. Stauch will discuss the company’s performance and second quarter
and full year 2009 guidance on a two-way conference call with investors
and a live audio webcast at 12:00 p.m. Eastern today. Reconciliation of
non-GAAP financial measures are set forth in the attachments to this
first quarter 2009 earnings release and in the first quarter 2009
earning release conference call presentation, both of which can be found
at Pentair’s web site (www.pentair.com).
Related financial charts and certain other information to be discussed
on the conference call will be available on the company’s website
shortly before the conference call. The web cast and presentation will
be archived at the same site following the conclusion of the conference
call.
Caution Concerning Forward-Looking Statements
Any statements made about the company’s anticipated financial results
are forward-looking statements subject to risks and uncertainties such
as the breadth and severity of the global economic downturn; the
strength of housing and related markets; the ability to implement our
restructuring and other cost reduction plans successfully and the risk
that expected benefits may not be fully realized or may take longer to
realize than expected; foreign currency effects; retail and industrial
demand; product introductions; and pricing and other competitive
pressures, as well as other risk factors set forth in our SEC filings.
Forward-looking statements included herein are made as of the date
hereof, and the company undertakes no obligation to update publicly such
statements to reflect subsequent events or circumstances. Actual results
could differ materially from anticipated results.
About Pentair, Inc.
Pentair (www.pentair.com)
is a diversified operating company headquartered in Minnesota. Its Water
Group is a global leader in providing innovative products and systems
used worldwide in the movement, treatment, storage and enjoyment of
water. Pentair’s Technical Products Group is a leader in the global
enclosures and thermal management markets, designing and manufacturing
thermal management products and standard, modified, and custom
enclosures that house and protect sensitive electronics and electrical
components. With 2008 revenues of $3.35 billion, Pentair employs
approximately 13,400 people worldwide.
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Income (Unaudited)
|
|
|
|
|
|
|
|
Three months ended
|
In thousands, except per-share data
|
|
March 28 2009
|
|
March 29 2008
|
Net sales
|
|
$
|
633,840
|
|
|
$
|
830,146
|
|
Cost of goods sold
|
|
|
464,608
|
|
|
|
579,452
|
|
Gross profit
|
|
|
169,232
|
|
|
|
250,694
|
|
% of net sales
|
|
|
26.7
|
%
|
|
|
30.2
|
%
|
Selling, general and administrative
|
|
|
117,275
|
|
|
|
138,103
|
|
% of net sales
|
|
|
18.5
|
%
|
|
|
16.6
|
%
|
Research and development
|
|
|
14,743
|
|
|
|
15,264
|
|
% of net sales
|
|
|
2.3
|
%
|
|
|
1.9
|
%
|
Operating income
|
|
|
37,214
|
|
|
|
97,327
|
|
% of net sales
|
|
|
5.9
|
%
|
|
|
11.7
|
%
|
|
|
|
|
|
Other (income) expense:
|
|
|
|
|
Equity losses of unconsolidated subsidiary
|
|
|
277
|
|
|
|
917
|
|
Net interest expense
|
|
|
11,784
|
|
|
|
16,089
|
|
% of net sales
|
|
|
1.9
|
%
|
|
|
1.9
|
%
|
Income from continuing operations before income taxes and
noncontrolling interest
|
|
|
25,153
|
|
|
|
80,321
|
|
% of net sales
|
|
|
4.0
|
%
|
|
|
9.7
|
%
|
Provision for income taxes
|
|
|
7,432
|
|
|
|
27,858
|
|
Effective tax rate
|
|
|
29.5
|
%
|
|
|
34.7
|
%
|
Income from continuing operations
|
|
|
17,721
|
|
|
|
52,463
|
|
Loss from discontinued operations, net of tax
|
|
|
—
|
|
|
|
(1,036
|
)
|
Gain (loss) on disposal of discontinued operations, net of tax
|
|
|
10
|
|
|
|
(7,137
|
)
|
Net income before noncontrolling interest
|
|
|
17,731
|
|
|
|
44,290
|
|
Noncontrolling interest
|
|
|
466
|
|
|
|
—
|
|
Net income attributable to Pentair, Inc.
|
|
$
|
17,265
|
|
|
$
|
44,290
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair, Inc.
|
|
$
|
17,255
|
|
|
$
|
52,463
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to Pentair, Inc.
|
|
|
|
|
Basic
|
|
|
|
|
Continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.53
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.08
|
)
|
Basic earnings per common share
|
|
$
|
0.18
|
|
|
$
|
0.45
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
Continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.53
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.08
|
)
|
Diluted earnings per common share
|
|
$
|
0.18
|
|
|
$
|
0.45
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
Basic
|
|
|
97,375
|
|
|
|
98,280
|
|
Diluted
|
|
|
97,966
|
|
|
|
99,558
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.18
|
|
|
$
|
0.17
|
|
|
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
In thousands
|
|
March 28 2009
|
|
December 31 2008
|
|
March 29 2008
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
34,708
|
|
$
|
39,344
|
|
$
|
62,284
|
Accounts and notes receivable, net
|
|
|
505,196
|
|
|
461,081
|
|
|
609,960
|
Inventories
|
|
|
393,201
|
|
|
417,287
|
|
|
402,618
|
Deferred tax assets
|
|
|
51,268
|
|
|
51,354
|
|
|
54,275
|
Prepaid expenses and other current assets
|
|
|
47,848
|
|
|
63,113
|
|
|
43,125
|
Current assets of discontinued operations
|
|
|
—
|
|
|
—
|
|
|
20,306
|
Total current assets
|
|
|
1,032,221
|
|
|
1,032,179
|
|
|
1,192,568
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
337,898
|
|
|
343,881
|
|
|
364,068
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
Goodwill
|
|
|
2,092,825
|
|
|
2,101,851
|
|
|
2,024,680
|
Intangibles, net
|
|
|
504,921
|
|
|
515,508
|
|
|
493,564
|
Other
|
|
|
56,964
|
|
|
59,794
|
|
|
81,447
|
Non-current assets of discontinued operations
|
|
|
—
|
|
|
—
|
|
|
14,061
|
Total other assets
|
|
|
2,654,710
|
|
|
2,677,153
|
|
|
2,613,752
|
Total assets
|
|
$
|
4,024,829
|
|
$
|
4,053,213
|
|
$
|
4,170,388
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
7,404
|
|
$
|
—
|
|
$
|
7,005
|
Current maturities of long-term debt
|
|
|
630
|
|
|
624
|
|
|
5,209
|
Accounts payable
|
|
|
196,767
|
|
|
217,898
|
|
|
233,993
|
Employee compensation and benefits
|
|
|
75,664
|
|
|
90,210
|
|
|
99,364
|
Current pension and post-retirement benefits
|
|
|
8,890
|
|
|
8,890
|
|
|
8,557
|
Accrued product claims and warranties
|
|
|
38,639
|
|
|
41,559
|
|
|
45,949
|
Income taxes
|
|
|
4,312
|
|
|
5,451
|
|
|
34,728
|
Accrued rebates and sales incentives
|
|
|
20,754
|
|
|
28,897
|
|
|
28,790
|
Other current liabilities
|
|
|
98,919
|
|
|
104,975
|
|
|
109,278
|
Current liabilities of discontinued operations
|
|
|
—
|
|
|
—
|
|
|
1,799
|
Total current liabilities
|
|
|
451,979
|
|
|
498,504
|
|
|
574,672
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
|
|
|
|
Long-term debt
|
|
|
991,807
|
|
|
953,468
|
|
|
1,119,105
|
Pension and other retirement compensation
|
|
|
270,443
|
|
|
270,139
|
|
|
169,790
|
Post-retirement medical and other benefits
|
|
|
34,299
|
|
|
34,723
|
|
|
36,179
|
Long-term income taxes payable
|
|
|
28,076
|
|
|
28,139
|
|
|
24,268
|
Deferred tax liabilities
|
|
|
145,565
|
|
|
146,559
|
|
|
165,842
|
Other non-current liabilities
|
|
|
97,260
|
|
|
101,612
|
|
|
105,041
|
Non-current liabilities of discontinued operations
|
|
|
—
|
|
|
—
|
|
|
1,271
|
Total liabilities
|
|
|
2,019,429
|
|
|
2,033,144
|
|
|
2,196,168
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
2,005,400
|
|
|
2,020,069
|
|
|
1,974,220
|
Total liabilities and shareholders' equity
|
|
$
|
4,024,829
|
|
$
|
4,053,213
|
|
$
|
4,170,388
|
|
|
|
|
|
|
|
Days sales in accounts receivable (13 month moving average)
|
|
|
60
|
|
|
57
|
|
|
55
|
Days inventory on hand (13 month moving average)
|
|
|
85
|
|
|
79
|
|
|
74
|
Days in accounts payable (13 month moving average)
|
|
|
61
|
|
|
59
|
|
|
56
|
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
In thousands
|
|
March 28 2009
|
|
March 29 2008
|
Operating activities
|
|
|
|
|
Net income attributable to Pentair, Inc.
|
|
$
|
17,265
|
|
|
$
|
44,290
|
|
Adjustments to reconcile net income to net cash provided by (used
for) operating activities
|
|
|
Loss from discontinued operations
|
|
|
—
|
|
|
|
1,036
|
|
(Gain) loss on disposal of discontinued operations
|
|
|
(10
|
)
|
|
|
7,137
|
|
Equity losses of unconsolidated subsidiary
|
|
|
277
|
|
|
|
917
|
|
Noncontrolling interest
|
|
|
466
|
|
|
|
—
|
|
Depreciation
|
|
|
15,170
|
|
|
|
14,811
|
|
Amortization
|
|
|
7,233
|
|
|
|
6,535
|
|
Deferred income taxes
|
|
|
7
|
|
|
|
(5,836
|
)
|
Stock compensation
|
|
|
4,720
|
|
|
|
6,465
|
|
Excess tax benefits from stock-based compensation
|
|
|
(64
|
)
|
|
|
(378
|
)
|
Other
|
|
|
19
|
|
|
|
(552
|
)
|
Changes in assets and liabilities, net of effects of business
acquisitions and dispositions
|
|
|
|
|
Accounts and notes receivable
|
|
|
(47,021
|
)
|
|
|
(137,651
|
)
|
Inventories
|
|
|
21,069
|
|
|
|
(16,196
|
)
|
Prepaid expenses and other current assets
|
|
|
15,008
|
|
|
|
(5,644
|
)
|
Accounts payable
|
|
|
(18,052
|
)
|
|
|
5,893
|
|
Employee compensation and benefits
|
|
|
(15,470
|
)
|
|
|
(16,863
|
)
|
Accrued product claims and warranties
|
|
|
(2,797
|
)
|
|
|
(3,400
|
)
|
Income taxes
|
|
|
(922
|
)
|
|
|
17,923
|
|
Other current liabilities
|
|
|
(13,337
|
)
|
|
|
9,504
|
|
Pension and post-retirement benefits
|
|
|
1,801
|
|
|
|
1,885
|
|
Other assets and liabilities
|
|
|
(2,415
|
)
|
|
|
2,589
|
|
Net cash provided by (used for) continuing operations
|
|
|
(17,053
|
)
|
|
|
(67,535
|
)
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
—
|
|
|
|
(2,997
|
)
|
Net cash provided by (used for) operating activities
|
|
|
(17,053
|
)
|
|
|
(70,532
|
)
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Capital expenditures
|
|
|
(15,979
|
)
|
|
|
(14,042
|
)
|
Proceeds from sale of property and equipment
|
|
|
280
|
|
|
|
3,845
|
|
Acquisitions, net of cash acquired or received
|
|
|
—
|
|
|
|
165
|
|
Divestitures
|
|
|
—
|
|
|
|
29,959
|
|
Other
|
|
|
(40
|
)
|
|
|
—
|
|
Net cash provided by (used for) investing activities
|
|
|
(15,739
|
)
|
|
|
19,927
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Net short-term borrowings (repayments)
|
|
|
7,494
|
|
|
|
(7,272
|
)
|
Proceeds from long-term debt
|
|
|
135,000
|
|
|
|
159,405
|
|
Repayment of long-term debt
|
|
|
(96,679
|
)
|
|
|
(82,766
|
)
|
Excess tax benefits from stock-based compensation
|
|
|
64
|
|
|
|
378
|
|
Proceeds from exercise of stock options
|
|
|
680
|
|
|
|
851
|
|
Repurchases of common stock
|
|
|
—
|
|
|
|
(12,500
|
)
|
Dividends paid
|
|
|
(17,710
|
)
|
|
|
(16,908
|
)
|
Net cash provided by (used for) financing activities
|
|
|
28,849
|
|
|
|
41,188
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(693
|
)
|
|
|
906
|
|
Change in cash and cash equivalents
|
|
|
(4,636
|
)
|
|
|
(8,511
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
39,344
|
|
|
|
70,795
|
|
Cash and cash equivalents, end of period
|
|
$
|
34,708
|
|
|
$
|
62,284
|
|
|
|
|
|
|
Free cash flow
|
|
|
|
|
Net cash provided by (used for) continuing operations
|
|
$
|
(17,053
|
)
|
|
$
|
(67,535
|
)
|
Capital expenditures
|
|
|
(15,979
|
)
|
|
|
(14,042
|
)
|
Proceeds from sale of property and equipment
|
|
|
280
|
|
|
|
3,845
|
|
Free cash flow
|
|
$
|
(32,752
|
)
|
|
$
|
(77,732
|
)
|
Pentair, Inc. and Subsidiaries
|
Supplemental Financial Information by Reportable Business Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
In thousands
|
|
First Qtr 2009
|
|
First Qtr 2008
|
|
|
|
|
|
Net sales to external customers
|
|
|
|
|
Water
|
|
$
|
423,932
|
|
|
$
|
544,686
|
|
Technical Products
|
|
|
209,908
|
|
|
|
285,460
|
|
Consolidated
|
|
$
|
633,840
|
|
|
$
|
830,146
|
|
|
|
|
|
|
Intersegment sales
|
|
|
|
|
Water
|
|
$
|
289
|
|
|
$
|
372
|
|
Technical Products
|
|
|
233
|
|
|
|
1,138
|
|
Other
|
|
|
(522
|
)
|
|
|
(1,510
|
)
|
Consolidated
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
Water
|
|
$
|
26,976
|
|
|
$
|
65,035
|
|
Technical Products
|
|
|
20,462
|
|
|
|
45,337
|
|
Other
|
|
|
(10,224
|
)
|
|
|
(13,045
|
)
|
Consolidated
|
|
$
|
37,214
|
|
|
$
|
97,327
|
|
|
|
|
|
|
Operating income as a percent of net sales
|
|
|
|
|
Water
|
|
|
6.4
|
%
|
|
|
11.9
|
%
|
Technical Products
|
|
|
9.7
|
%
|
|
|
15.9
|
%
|
Consolidated
|
|
|
5.9
|
%
|
|
|
11.7
|
%
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December
31, 2009 to the "Adjusted" non-GAAP excluding the effect of 2009
adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands, except per-share data
|
|
First Quarter 2009
|
|
Second Quarter 2009
|
|
Year 2009
|
Net sales
|
|
$
|
633,840
|
|
|
$690,000-$720,000
|
|
|
approx $2,700M
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
37,214
|
|
|
|
65,000 - 75,000
|
|
|
approx 252,000
|
% of net sales
|
|
|
5.9
|
%
|
|
approx 10%
|
|
approx 9.3%
|
Adjustments:
|
|
|
|
|
|
|
Restructuring & other non-recurring
|
|
|
2,824
|
|
|
|
—
|
|
|
approx 3,000
|
Operating income - as adjusted
|
|
|
40,038
|
|
|
|
65,000 - 75,000
|
|
|
approx 255,000
|
% of net sales
|
|
|
6.3
|
%
|
|
approx 10%
|
|
approx 9.4%
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as reported
|
|
|
17,255
|
|
|
|
31,400 - 42,800
|
|
|
approx 137,000
|
Adjustments - tax affected
|
|
|
|
|
|
|
Restructuring & other non-recurring
|
|
|
1,864
|
|
|
|
3,000
|
|
|
|
—
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as adjusted
|
|
|
19,119
|
|
|
|
34,400 - 45,800
|
|
|
approx 137,000
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable to Pentair,
Inc. - diluted
|
Diluted earnings per common share - as reported
|
|
$
|
0.18
|
|
|
$0.32 - $0.42
|
|
|
$1.40 or above
|
Adjustments
|
|
|
0.02
|
|
|
|
0.03
|
|
|
|
—
|
|
Diluted earnings per common share - as adjusted
|
|
$
|
0.20
|
|
|
$0.35 - $0.45
|
|
|
$1.40 or above
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
97,966
|
|
|
approx 98,000
|
|
approx 98,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December
31, 2008 to the "Adjusted" non-GAAP excluding the effect of 2008
adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands, except per-share data
|
|
First Quarter 2008
|
|
Second Quarter 2008
|
|
Year 2008
|
Net sales
|
|
$
|
830,146
|
|
|
$
|
898,378
|
|
|
$
|
3,351,976
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
97,327
|
|
|
|
96,547
|
|
|
|
324,685
|
|
% of net sales
|
|
|
11.7
|
%
|
|
|
10.7
|
%
|
|
|
9.7
|
%
|
Adjustments:
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
—
|
|
|
|
2,586
|
|
|
|
46,170
|
|
Horizon settlement
|
|
|
—
|
|
|
|
20,435
|
|
|
|
20,435
|
|
Operating income - as adjusted
|
|
|
97,327
|
|
|
|
119,568
|
|
|
|
391,290
|
|
% of net sales
|
|
|
11.7
|
%
|
|
|
13.3
|
%
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as reported
|
|
|
52,463
|
|
|
|
139,837
|
|
|
|
256,363
|
|
Adjustments - tax affected
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
—
|
|
|
|
1,707
|
|
|
|
30,473
|
|
Horizon settlement
|
|
|
—
|
|
|
|
13,487
|
|
|
|
13,487
|
|
Gain on PRF transaction
|
|
|
—
|
|
|
|
(85,832
|
)
|
|
|
(85,832
|
)
|
Bond tender
|
|
|
—
|
|
|
|
—
|
|
|
|
3,043
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as adjusted
|
|
|
52,463
|
|
|
|
69,199
|
|
|
|
217,534
|
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable to Pentair,
Inc. - diluted
|
Diluted earnings per common share - as reported
|
|
$
|
0.53
|
|
|
$
|
1.41
|
|
|
$
|
2.59
|
|
Adjustments
|
|
|
—
|
|
|
|
(0.71
|
)
|
|
|
(0.39
|
)
|
Diluted earnings per common share - as adjusted
|
|
$
|
0.53
|
|
|
$
|
0.70
|
|
|
$
|
2.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
99,558
|
|
|
|
99,509
|
|
|
|
99,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December
31, 2009 to the "Adjusted" non-GAAP excluding the effect of 2009
adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands
|
|
First Quarter 2009
|
|
Second Quarter 2009
|
|
Year 2009
|
Water
|
|
|
|
|
|
|
Net sales
|
|
$
|
423,932
|
|
|
$480,000-$500,000
|
|
|
approx $1,825M
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
26,976
|
|
|
|
50,000-55,000
|
|
|
|
178,500-183,500
|
|
% of net sales
|
|
|
6.4
|
%
|
|
|
10.0% - 11.5%
|
%
|
|
approx 10.0%
|
Adjustments - restructuring
|
|
|
1,464
|
|
|
|
—
|
|
|
approx 1,500
|
Operating income - as adjusted
|
|
|
28,440
|
|
|
|
50,000-55,000
|
|
|
|
180,000-185,000
|
|
% of net sales
|
|
|
6.7
|
%
|
|
|
10.0% - 11.5
|
%
|
|
approx 10.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products
|
|
|
|
|
|
|
Net sales
|
|
$
|
209,908
|
|
|
$210,000-$220,000
|
|
|
approx $875M
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
20,462
|
|
|
|
25,000-30,000
|
|
|
|
114,200-119,800
|
|
% of net sales
|
|
|
9.7
|
%
|
|
|
11.4% - 14.3
|
%
|
|
approx 13.5%
|
Adjustments - restructuring
|
|
|
792
|
|
|
|
—
|
|
|
approx 800
|
Operating income - as adjusted
|
|
|
21,254
|
|
|
|
25,000-30,000
|
|
|
|
115,000-120,000
|
|
% of net sales
|
|
|
10.1
|
%
|
|
|
11.4% - 14.3
|
%
|
|
approx 13.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December
31, 2008 to the "Adjusted" non-GAAP excluding the effect of 2008
adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands
|
|
First Quarter 2008
|
|
Second Quarter 2008
|
|
Year 2008
|
Water
|
|
|
|
|
|
|
Net sales
|
|
$
|
544,686
|
|
|
$
|
594,118
|
|
|
$
|
2,206,142
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
65,035
|
|
|
|
59,475
|
|
|
|
206,357
|
|
% of net sales
|
|
|
11.9
|
%
|
|
|
10.0
|
%
|
|
|
9.4
|
%
|
Adjustments
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
—
|
|
|
|
2,157
|
|
|
|
35,223
|
|
Horizon settlement
|
|
|
—
|
|
|
|
20,435
|
|
|
|
20,435
|
|
Operating income - as adjusted
|
|
|
65,035
|
|
|
|
82,067
|
|
|
|
262,015
|
|
% of net sales
|
|
|
11.9
|
%
|
|
|
13.8
|
%
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products
|
|
|
|
|
|
|
Net sales
|
|
$
|
285,460
|
|
|
$
|
304,260
|
|
|
$
|
1,145,834
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
45,337
|
|
|
|
49,732
|
|
|
|
169,315
|
|
% of net sales
|
|
|
15.9
|
%
|
|
|
16.3
|
%
|
|
|
14.8
|
%
|
Adjustments - restructuring and asset impairment
|
|
|
—
|
|
|
|
429
|
|
|
|
8,271
|
|
Operating income - as adjusted
|
|
|
45,337
|
|
|
|
50,161
|
|
|
|
177,586
|
|
% of net sales
|
|
|
15.9
|
%
|
|
|
16.4
|
%
|
|
|
15.5
|
%
|
Source: Pentair, Inc.
Pentair, Inc.
Todd Gleason, 763-656-5570
Vice
President, Strategic Planning & Investor Relations
todd.gleason@pentair.com